Flat
BD18
2 beds
1 bath
Wrose Road, Wrose, Shipley BD18
Yorkshire and The Humber, England · BD18
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£12,331
↗ 26%After 5 Years
Change In Property Value
£44,676
↗ 29%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,848 | £11,011 | £11,176 | £11,455 | £11,742 | £56,232 |
| Total Expenses | £8,072 | £8,138 | £8,196 | £8,265 | £8,337 | £41,008 |
| Profit Before Tax | £2,776 | £2,873 | £2,980 | £3,190 | £3,405 | £15,223 |
| Profit After Tax | £2,249 | £2,327 | £2,414 | £2,584 | £2,758 | £12,331 |
| Change In Property Value | £5,425 | £8,823 | £10,155 | £10,764 | £9,508 | £44,676 |
| Net Return | £7,674 | £11,150 | £12,569 | £13,348 | £12,266 | £57,007 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 26% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change